[CIMB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -31.1%
YoY- -56.59%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,589,220 2,513,578 1,882,411 1,683,217 2,157,629 2,017,256 1,958,649 20.47%
PBT 878,550 838,916 448,136 571,935 946,823 748,766 738,554 12.27%
Tax -170,728 -174,958 -151,207 -109,287 -259,902 -182,718 -234,922 -19.18%
NP 707,822 663,958 296,929 462,648 686,921 566,048 503,632 25.49%
-
NP to SH 663,150 613,943 318,598 447,961 650,146 535,333 485,751 23.08%
-
Tax Rate 19.43% 20.86% 33.74% 19.11% 27.45% 24.40% 31.81% -
Total Cost 1,881,398 1,849,620 1,585,482 1,220,569 1,470,708 1,451,208 1,455,017 18.70%
-
Net Worth 18,281,621 17,209,008 16,779,264 15,896,463 15,732,591 15,848,010 15,742,275 10.49%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 866,697 - - - 842,734 -
Div Payout % - - 272.03% - - - 173.49% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 18,281,621 17,209,008 16,779,264 15,896,463 15,732,591 15,848,010 15,742,275 10.49%
NOSH 3,529,270 3,577,756 3,466,790 3,325,619 3,361,664 3,364,758 3,370,936 3.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 27.34% 26.41% 15.77% 27.49% 31.84% 28.06% 25.71% -
ROE 3.63% 3.57% 1.90% 2.82% 4.13% 3.38% 3.09% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 73.36 70.26 54.30 50.61 64.18 59.95 58.10 16.83%
EPS 18.79 17.16 9.19 13.47 19.34 15.91 14.41 19.37%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 25.00 -
NAPS 5.18 4.81 4.84 4.78 4.68 4.71 4.67 7.16%
Adjusted Per Share Value based on latest NOSH - 3,325,619
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.13 23.43 17.55 15.69 20.11 18.80 18.26 20.44%
EPS 6.18 5.72 2.97 4.18 6.06 4.99 4.53 23.02%
DPS 0.00 0.00 8.08 0.00 0.00 0.00 7.85 -
NAPS 1.704 1.604 1.5639 1.4816 1.4664 1.4771 1.4673 10.49%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 9.05 6.85 5.85 7.65 8.00 9.95 11.00 -
P/RPS 12.34 9.75 10.77 15.11 12.46 16.60 18.93 -24.83%
P/EPS 48.16 39.92 63.66 56.79 41.37 62.54 76.34 -26.46%
EY 2.08 2.51 1.57 1.76 2.42 1.60 1.31 36.13%
DY 0.00 0.00 4.27 0.00 0.00 0.00 2.27 -
P/NAPS 1.75 1.42 1.21 1.60 1.71 2.11 2.36 -18.08%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 14/05/09 23/02/09 13/11/08 14/08/08 09/05/08 21/02/08 -
Price 10.80 8.85 6.45 6.10 8.10 9.90 10.30 -
P/RPS 14.72 12.60 11.88 12.05 12.62 16.51 17.73 -11.67%
P/EPS 57.48 51.57 70.18 45.29 41.88 62.23 71.48 -13.53%
EY 1.74 1.94 1.42 2.21 2.39 1.61 1.40 15.61%
DY 0.00 0.00 3.88 0.00 0.00 0.00 2.43 -
P/NAPS 2.08 1.84 1.33 1.28 1.73 2.10 2.21 -3.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment